Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $84 | $84 | $84 | $84 | $84 | $84 |
1 | $86 | $88 | $90 | $92 | $95 | $97 |
2 | $88 | $93 | $97 | $102 | $106 | $111 |
3 | $90 | $97 | $104 | $112 | $120 | $128 |
4 | $93 | $102 | $112 | $123 | $135 | $147 |
5 | $95 | $107 | $121 | $135 | $151 | $169 |
6 | $97 | $113 | $130 | $149 | $170 | $194 |
7 | $100 | $118 | $139 | $164 | $192 | $223 |
8 | $102 | $124 | $150 | $180 | $216 | $257 |
9 | $105 | $130 | $161 | $198 | $242 | $296 |
10 | $108 | $137 | $173 | $218 | $273 | $340 |
11 | $110 | $144 | $186 | $240 | $307 | $391 |
12 | $113 | $151 | $200 | $264 | $345 | $449 |
13 | $116 | $158 | $215 | $290 | $388 | $517 |
14 | $119 | $166 | $231 | $319 | $437 | $594 |
15 | $122 | $175 | $249 | $351 | $492 | $684 |
16 | $125 | $183 | $267 | $386 | $553 | $786 |
17 | $128 | $193 | $287 | $425 | $622 | $904 |
18 | $131 | $202 | $309 | $467 | $700 | $1,040 |
19 | $134 | $212 | $332 | $514 | $787 | $1,195 |
20 | $138 | $223 | $357 | $565 | $886 | $1,375 |
21 | $141 | $234 | $384 | $622 | $997 | $1,581 |
22 | $145 | $246 | $412 | $684 | $1,121 | $1,818 |
23 | $148 | $258 | $443 | $752 | $1,261 | $2,091 |
24 | $152 | $271 | $477 | $827 | $1,419 | $2,405 |
25 | $156 | $284 | $512 | $910 | $1,596 | $2,765 |